Time Shares Cost Benefit

	A	B	C	D	E	F	G	H	I	J	L	M
1								HGVC Purchase	$4,073	10/18/17	Cost	$9,811.96
2	Date	Location	Rack Rate	Fees for Reservation	Total Res Fees	Year	MFs + Dues	Total MFs			Rack Cost	$9,124.26
3	06/12/18-06/18/18	New Orleans Avenue Plaza	$1,552.56	$108.00	$580.00	2018	$1,014.74	$5,158.96			Savings	-$687.70
4	06/09/19-06/16/19	The Cove at Yarmouth	$1,734.70	$117.00		2019	$1,014.74
5	2020	N/A				2020	$1,014.74	Total Rack
6	08/03-08/13/21	Sea World	$2,319.00	$59.00		2021	$1,014.74	$9,124.26
7	07/10-16/21/22	Ocean Anderson Myrtle	$2,387.00	$178.00		2022	$1,100.00
8	09/15-09/19/22	LV Paradise	$1,131.00	$118.00		2023
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100